Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.26% first-year return on $31,500 initial cash invested.
5.26%
Cash On Cash
8.09%
Cap Rate
1.27
DSCR
$1,587
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,587 income − $1,449 expenses = $138 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,587
Total Expenses
$1,449
Mortgage P&I
50%
$794
Property Taxes
12%
$191
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0